|
Concept
|
2024 | 2023 | 2022 | 2021 | 2020 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
$516.0M
-15.27%
YoY
|
$609.0M
-20.5%
YoY
|
$766.0M
4.5%
YoY
|
$733.0M
31.13%
YoY
|
$559.0M
38.37%
YoY
|
| Depreciation, Depletion And Amortization |
$857.0M
4.77%
YoY
|
$818.0M
-0.12%
YoY
|
$819.0M
-4.1%
YoY
|
$854.0M
1.07%
YoY
|
$845.0M
37.85%
YoY
|
| Cash From Operating Activities |
$1.404B
-13.07%
YoY
|
$1.615B
3.33%
YoY
|
$1.563B
-1.08%
YoY
|
$1.580B
3.27%
YoY
|
$1.530B
27.39%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
$551.0M
-20.03%
YoY
|
$689.0M
0.29%
YoY
|
$687.0M
-201.63%
YoY
|
-$676.0M
15.95%
YoY
|
-$583.0M
-246.12%
YoY
|
| Acquisitions |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Other Investing Activities |
-$21.00M
-75.86%
YoY
|
-$87.00M
-142.65%
YoY
|
$204.0M
23.64%
YoY
|
$165.0M
-38.2%
YoY
|
$267.0M
169.7%
YoY
|
| Cash From Investing Activities |
-$572.0M
-26.29%
YoY
|
-$776.0M
60.66%
YoY
|
-$483.0M
-5.48%
YoY
|
-$511.0M
61.71%
YoY
|
-$316.0M
-94.94%
YoY
|
| FINANCING ACTIVITIES |
|
|
|
|
|
| Cash Dividend Paid |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Common Stock Issuance & Retirement, Net |
-$72.00M
-112.74%
YoY
|
$565.0M
-17.16%
YoY
|
$682.0M
N/A
|
N/A
N/A
|
N/A
N/A
|
| Debt Paid & Issued, Net |
$3.884B
346.95%
YoY
|
$869.0M
3850.0%
YoY
|
$22.00M
-99.37%
YoY
|
$3.496B
43.51%
YoY
|
$2.436B
100.66%
YoY
|
| Cash From Financing Activities |
-$965.0M
-9.9%
YoY
|
-$1.071B
52.13%
YoY
|
-$704.0M
-4.99%
YoY
|
-$741.0M
-39.26%
YoY
|
-$1.220B
-122.48%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
$1.404B
-13.07%
YoY
|
$1.615B
3.33%
YoY
|
$1.563B
-1.08%
YoY
|
$1.580B
3.27%
YoY
|
$1.530B
27.39%
YoY
|
| Cash From Investing Activities |
-$572.0M
-26.29%
YoY
|
-$776.0M
60.66%
YoY
|
-$483.0M
-5.48%
YoY
|
-$511.0M
61.71%
YoY
|
-$316.0M
-94.94%
YoY
|
| Cash From Financing Activities |
-$965.0M
-9.9%
YoY
|
-$1.071B
52.13%
YoY
|
-$704.0M
-4.99%
YoY
|
-$741.0M
-39.26%
YoY
|
-$1.220B
-122.48%
YoY
|
| Net Change In Cash |
-$133.0M
-35.75%
YoY
|
-$207.0M
-164.89%
YoY
|
$319.0M
-2.74%
YoY
|
$328.0M
-5566.67%
YoY
|
-$6.000M
-101.63%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
$1.404B
-13.07%
YoY
|
$1.615B
3.33%
YoY
|
$1.563B
-1.08%
YoY
|
$1.580B
3.27%
YoY
|
$1.530B
27.39%
YoY
|
| Capital Expenditures |
$551.0M
-20.03%
YoY
|
$689.0M
0.29%
YoY
|
$687.0M
-201.63%
YoY
|
-$676.0M
15.95%
YoY
|
-$583.0M
-246.12%
YoY
|
| Free Cash Flow |
$853.0M
-7.88%
YoY
|
$926.0M
5.71%
YoY
|
$876.0M
-61.17%
YoY
|
$2.256B
6.77%
YoY
|
$2.113B
163.47%
YoY
|
|
Concept
|
2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q3 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Net Income |
$193.0M
66.38%
YoY
|
$14.00M
-76.27%
YoY
|
$148.0M
3.5%
YoY
|
$193.0M
10.92%
YoY
|
$116.0M
N/A
|
$59.00M
-74.68%
YoY
|
$143.0M
-30.92%
YoY
|
$174.0M
-15.12%
YoY
|
$233.0M
2.19%
YoY
|
$207.0M
6.7%
YoY
|
$205.0M
13.26%
YoY
|
$121.0M
-6.92%
YoY
|
$228.0M
N/A
|
$194.0M
-0.51%
YoY
|
$181.0M
-5.24%
YoY
|
$130.0M
3.17%
YoY
|
$195.0M
-14.85%
YoY
|
| Depreciation, Depletion And Amortization |
$170.0M
-20.56%
YoY
|
$170.0M
-20.56%
YoY
|
$217.0M
4.83%
YoY
|
$213.0M
6.5%
YoY
|
$214.0M
N/A
|
$214.0M
7.54%
YoY
|
$207.0M
1.97%
YoY
|
$200.0M
-2.91%
YoY
|
$199.0M
-7.44%
YoY
|
$203.0M
-4.25%
YoY
|
$206.0M
-2.83%
YoY
|
$211.0M
-1.86%
YoY
|
$215.0M
N/A
|
$212.0M
2.42%
YoY
|
$212.0M
1.44%
YoY
|
$215.0M
0.94%
YoY
|
$207.0M
-4.17%
YoY
|
| Cash From Operating Activities |
N/A
|
-$478.0M
140.2%
YoY
|
$1.107B
243.79%
YoY
|
$297.0M
-25.94%
YoY
|
$199.0M
N/A
|
-$199.0M
-116.34%
YoY
|
$322.0M
-10.31%
YoY
|
$401.0M
38.28%
YoY
|
$1.218B
82.34%
YoY
|
$359.0M
31.02%
YoY
|
$290.0M
-10.22%
YoY
|
-$304.0M
-196.51%
YoY
|
$668.0M
N/A
|
$274.0M
-50.27%
YoY
|
$323.0M
-27.58%
YoY
|
$315.0M
0.0%
YoY
|
$551.0M
-12.54%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
N/A
|
$134.0M
-26.78%
YoY
|
$78.00M
-55.43%
YoY
|
$140.0M
-19.54%
YoY
|
$150.0M
N/A
|
$183.0M
-239.69%
YoY
|
$175.0M
-192.59%
YoY
|
$174.0M
-184.88%
YoY
|
-$131.0M
-16.03%
YoY
|
-$189.0M
21.15%
YoY
|
-$205.0M
1.49%
YoY
|
-$162.0M
0.0%
YoY
|
-$156.0M
N/A
|
-$156.0M
-4.88%
YoY
|
-$202.0M
29.49%
YoY
|
-$162.0M
40.87%
YoY
|
-$164.0M
28.13%
YoY
|
| Acquisitions |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Other Investing Activities |
N/A
|
-$57.00M
N/A
|
$0.00
N/A
|
-$68.00M
-22.73%
YoY
|
$47.00M
N/A
|
N/A
|
$0.00
-100.0%
YoY
|
-$88.00M
-3033.33%
YoY
|
$73.00M
N/A
|
$128.0M
481.82%
YoY
|
$3.000M
0.0%
YoY
|
$0.00
-100.0%
YoY
|
$0.00
N/A
|
$22.00M
N/A
|
$3.000M
-90.32%
YoY
|
$140.0M
-40.68%
YoY
|
$0.00
-100.0%
YoY
|
| Cash From Investing Activities |
N/A
|
-$191.0M
4.37%
YoY
|
-$78.00M
-55.43%
YoY
|
-$208.0M
-20.61%
YoY
|
-$103.0M
N/A
|
-$183.0M
215.52%
YoY
|
-$175.0M
186.89%
YoY
|
-$262.0M
29.7%
YoY
|
-$58.00M
-62.82%
YoY
|
-$61.00M
-54.48%
YoY
|
-$202.0M
1.51%
YoY
|
-$162.0M
636.36%
YoY
|
-$156.0M
N/A
|
-$134.0M
-18.29%
YoY
|
-$199.0M
59.2%
YoY
|
-$22.00M
-118.18%
YoY
|
-$164.0M
-97.26%
YoY
|
| FINANCING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash Dividend Paid |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Common Stock Issuance & Retirement, Net |
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
-$74.00M
N/A
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
-$294.0M
-1018.75%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$32.00M
N/A
|
N/A
N/A
|
N/A
N/A
|
| Debt Paid & Issued, Net |
N/A
|
$106.0M
-94.29%
YoY
|
N/A
|
N/A
|
N/A
|
$1.858B
2111.9%
YoY
|
N/A
|
N/A
|
$84.00M
N/A
|
N/A
|
N/A
|
$5.000M
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Financing Activities |
N/A
|
$799.0M
-333.63%
YoY
|
-$464.0M
116.82%
YoY
|
-$65.00M
-62.64%
YoY
|
-$94.00M
N/A
|
-$342.0M
39.59%
YoY
|
-$214.0M
-41.37%
YoY
|
-$174.0M
222.22%
YoY
|
-$245.0M
18.36%
YoY
|
-$365.0M
92.11%
YoY
|
-$54.00M
-50.91%
YoY
|
-$40.00M
-82.91%
YoY
|
-$207.0M
N/A
|
-$190.0M
-65.64%
YoY
|
-$110.0M
-70.35%
YoY
|
-$234.0M
77.27%
YoY
|
-$553.0M
-109.44%
YoY
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
N/A
|
-$478.0M
140.2%
YoY
|
$1.107B
243.79%
YoY
|
$297.0M
-25.94%
YoY
|
$199.0M
N/A
|
-$199.0M
-116.34%
YoY
|
$322.0M
-10.31%
YoY
|
$401.0M
38.28%
YoY
|
$1.218B
82.34%
YoY
|
$359.0M
31.02%
YoY
|
$290.0M
-10.22%
YoY
|
-$304.0M
-196.51%
YoY
|
$668.0M
N/A
|
$274.0M
-50.27%
YoY
|
$323.0M
-27.58%
YoY
|
$315.0M
0.0%
YoY
|
$551.0M
-12.54%
YoY
|
| Cash From Investing Activities |
N/A
|
-$191.0M
4.37%
YoY
|
-$78.00M
-55.43%
YoY
|
-$208.0M
-20.61%
YoY
|
-$103.0M
N/A
|
-$183.0M
215.52%
YoY
|
-$175.0M
186.89%
YoY
|
-$262.0M
29.7%
YoY
|
-$58.00M
-62.82%
YoY
|
-$61.00M
-54.48%
YoY
|
-$202.0M
1.51%
YoY
|
-$162.0M
636.36%
YoY
|
-$156.0M
N/A
|
-$134.0M
-18.29%
YoY
|
-$199.0M
59.2%
YoY
|
-$22.00M
-118.18%
YoY
|
-$164.0M
-97.26%
YoY
|
| Cash From Financing Activities |
N/A
|
$799.0M
-333.63%
YoY
|
-$464.0M
116.82%
YoY
|
-$65.00M
-62.64%
YoY
|
-$94.00M
N/A
|
-$342.0M
39.59%
YoY
|
-$214.0M
-41.37%
YoY
|
-$174.0M
222.22%
YoY
|
-$245.0M
18.36%
YoY
|
-$365.0M
92.11%
YoY
|
-$54.00M
-50.91%
YoY
|
-$40.00M
-82.91%
YoY
|
-$207.0M
N/A
|
-$190.0M
-65.64%
YoY
|
-$110.0M
-70.35%
YoY
|
-$234.0M
77.27%
YoY
|
-$553.0M
-109.44%
YoY
|
| Net Change In Cash |
N/A
|
$86.00M
-112.36%
YoY
|
$565.0M
-943.28%
YoY
|
$24.00M
-168.57%
YoY
|
$2.000M
N/A
|
-$696.0M
-176.07%
YoY
|
-$67.00M
0.0%
YoY
|
-$35.00M
-202.94%
YoY
|
$915.0M
200.0%
YoY
|
-$67.00M
34.0%
YoY
|
$34.00M
142.86%
YoY
|
-$506.0M
-957.63%
YoY
|
$305.0M
N/A
|
-$50.00M
-69.88%
YoY
|
$14.00M
-128.0%
YoY
|
$59.00M
-80.59%
YoY
|
-$166.0M
-132.94%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
N/A
|
-$478.0M
140.2%
YoY
|
$1.107B
243.79%
YoY
|
$297.0M
-25.94%
YoY
|
$199.0M
N/A
|
-$199.0M
-116.34%
YoY
|
$322.0M
-10.31%
YoY
|
$401.0M
38.28%
YoY
|
$1.218B
82.34%
YoY
|
$359.0M
31.02%
YoY
|
$290.0M
-10.22%
YoY
|
-$304.0M
-196.51%
YoY
|
$668.0M
N/A
|
$274.0M
-50.27%
YoY
|
$323.0M
-27.58%
YoY
|
$315.0M
0.0%
YoY
|
$551.0M
-12.54%
YoY
|
| Capital Expenditures |
N/A
|
$134.0M
-26.78%
YoY
|
$78.00M
-55.43%
YoY
|
$140.0M
-19.54%
YoY
|
$150.0M
N/A
|
$183.0M
-239.69%
YoY
|
$175.0M
-192.59%
YoY
|
$174.0M
-184.88%
YoY
|
-$131.0M
-16.03%
YoY
|
-$189.0M
21.15%
YoY
|
-$205.0M
1.49%
YoY
|
-$162.0M
0.0%
YoY
|
-$156.0M
N/A
|
-$156.0M
-4.88%
YoY
|
-$202.0M
29.49%
YoY
|
-$162.0M
40.87%
YoY
|
-$164.0M
28.13%
YoY
|
| Free Cash Flow |
N/A
|
-$612.0M
60.21%
YoY
|
$1.029B
600.0%
YoY
|
$157.0M
-30.84%
YoY
|
$49.00M
N/A
|
-$382.0M
-128.32%
YoY
|
$147.0M
-73.18%
YoY
|
$227.0M
-54.14%
YoY
|
$1.349B
63.71%
YoY
|
$548.0M
27.44%
YoY
|
$495.0M
-5.71%
YoY
|
-$142.0M
-129.77%
YoY
|
$824.0M
N/A
|
$430.0M
-39.86%
YoY
|
$525.0M
-12.79%
YoY
|
$477.0M
10.93%
YoY
|
$715.0M
-5.67%
YoY
|
Loading...